[KLK] YoY Annualized Quarter Result on 31-Mar-2019 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
15-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- -21.51%
YoY- -22.76%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 26,422,838 17,617,010 15,762,782 16,054,162 19,755,584 21,934,140 16,080,720 8.62%
PBT 3,476,846 2,286,310 724,658 1,064,874 1,460,892 1,735,944 2,307,948 7.06%
Tax -897,178 -430,796 -296,392 -214,734 -359,014 -377,554 -272,698 21.94%
NP 2,579,668 1,855,514 428,266 850,140 1,101,878 1,358,390 2,035,250 4.02%
-
NP to SH 2,291,788 1,695,694 390,182 787,742 1,019,800 1,300,490 1,927,484 2.92%
-
Tax Rate 25.80% 18.84% 40.90% 20.17% 24.57% 21.75% 11.82% -
Total Cost 23,843,170 15,761,496 15,334,516 15,204,022 18,653,706 20,575,750 14,045,470 9.21%
-
Net Worth 13,238,141 11,421,586 10,190,779 10,628,357 11,075,642 11,448,381 9,808,334 5.12%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 431,209 431,410 321,138 319,489 319,489 319,489 319,489 5.12%
Div Payout % 18.82% 25.44% 82.30% 40.56% 31.33% 24.57% 16.58% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 13,238,141 11,421,586 10,190,779 10,628,357 11,075,642 11,448,381 9,808,334 5.12%
NOSH 1,081,017 1,081,017 1,081,017 1,064,965 1,064,965 1,064,965 1,064,965 0.24%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 9.76% 10.53% 2.72% 5.30% 5.58% 6.19% 12.66% -
ROE 17.31% 14.85% 3.83% 7.41% 9.21% 11.36% 19.65% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 2,451.04 1,633.43 1,472.52 1,507.48 1,855.04 2,059.61 1,509.98 8.40%
EPS 212.60 157.20 36.60 74.00 95.80 122.20 181.00 2.71%
DPS 40.00 40.00 30.00 30.00 30.00 30.00 30.00 4.90%
NAPS 12.28 10.59 9.52 9.98 10.40 10.75 9.21 4.90%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 2,404.29 1,603.02 1,434.30 1,460.81 1,797.62 1,995.85 1,463.23 8.62%
EPS 208.54 154.30 35.50 71.68 92.79 118.34 175.39 2.92%
DPS 39.24 39.26 29.22 29.07 29.07 29.07 29.07 5.12%
NAPS 12.0458 10.3928 9.2729 9.6711 10.078 10.4172 8.9249 5.12%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 25.20 22.94 20.76 24.80 25.58 24.68 24.00 -
P/RPS 1.03 1.40 1.41 1.65 1.38 1.20 1.59 -6.97%
P/EPS 11.85 14.59 56.95 33.53 26.71 20.21 13.26 -1.85%
EY 8.44 6.85 1.76 2.98 3.74 4.95 7.54 1.89%
DY 1.59 1.74 1.45 1.21 1.17 1.22 1.25 4.08%
P/NAPS 2.05 2.17 2.18 2.48 2.46 2.30 2.61 -3.94%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 19/05/21 27/05/20 15/05/19 16/05/18 22/05/17 16/05/16 -
Price 25.90 22.02 21.84 24.40 25.40 24.84 23.10 -
P/RPS 1.06 1.35 1.48 1.62 1.37 1.21 1.53 -5.93%
P/EPS 12.18 14.01 59.92 32.99 26.52 20.34 12.76 -0.77%
EY 8.21 7.14 1.67 3.03 3.77 4.92 7.84 0.77%
DY 1.54 1.82 1.37 1.23 1.18 1.21 1.30 2.86%
P/NAPS 2.11 2.08 2.29 2.44 2.44 2.31 2.51 -2.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment